[MAHSING] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
14-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 122.91%
YoY- 44.58%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 486,874 435,196 283,678 159,820 206,630 156,392 135,790 23.70%
PBT 88,770 60,436 32,126 13,302 10,086 2,140 4,198 66.25%
Tax -25,756 -19,204 -9,498 -3,280 -3,154 2,664 -1,280 64.88%
NP 63,014 41,232 22,628 10,022 6,932 4,804 2,918 66.83%
-
NP to SH 62,758 40,124 22,628 10,022 6,932 4,804 2,918 66.72%
-
Tax Rate 29.01% 31.78% 29.56% 24.66% 31.27% -124.49% 30.49% -
Total Cost 423,860 393,964 261,050 149,798 199,698 151,588 132,872 21.31%
-
Net Worth 285,396 235,169 160,637 95,908 89,728 82,943 72,079 25.76%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 285,396 235,169 160,637 95,908 89,728 82,943 72,079 25.76%
NOSH 146,357 145,166 115,566 43,994 43,984 43,992 43,945 22.19%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 12.94% 9.47% 7.98% 6.27% 3.35% 3.07% 2.15% -
ROE 21.99% 17.06% 14.09% 10.45% 7.73% 5.79% 4.05% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 332.66 299.79 245.47 363.27 469.78 355.50 308.99 1.23%
EPS 42.88 27.64 19.58 22.78 15.76 10.92 6.64 36.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.62 1.39 2.18 2.04 1.8854 1.6402 2.92%
Adjusted Per Share Value based on latest NOSH - 43,970
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 19.16 17.13 11.17 6.29 8.13 6.16 5.34 23.71%
EPS 2.47 1.58 0.89 0.39 0.27 0.19 0.11 67.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1123 0.0926 0.0632 0.0378 0.0353 0.0326 0.0284 25.73%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.05 0.69 0.67 0.56 0.56 0.30 0.59 -
P/RPS 0.32 0.23 0.27 0.15 0.12 0.08 0.19 9.07%
P/EPS 2.45 2.50 3.42 2.46 3.55 2.75 8.89 -19.32%
EY 40.84 40.06 29.22 40.68 28.14 36.40 11.25 23.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.43 0.48 0.26 0.27 0.16 0.36 6.98%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 15/08/06 18/08/05 10/08/04 14/08/03 09/08/02 29/08/01 29/08/00 -
Price 1.30 0.75 0.58 0.55 0.43 0.43 0.61 -
P/RPS 0.39 0.25 0.24 0.15 0.09 0.12 0.20 11.76%
P/EPS 3.03 2.71 2.96 2.41 2.73 3.94 9.19 -16.87%
EY 32.98 36.85 33.76 41.42 36.65 25.40 10.89 20.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.46 0.42 0.25 0.21 0.23 0.37 10.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment